Special Low Variable Rate Home Loan (LVR < 80%) from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
3.47%
Variable
Loan term
over 20 years
Repayment Frequency
Monthly
Monthly repayment
$2,024
Number of Repayments
240
Total Interest Paid
$135,760
Total repayments
$485,760
DatePrincipleInterestPaymentBalance
1Sep 2019$1,012.39$1,012.08$2,024.47$348,987.61
2Oct 2019$1,015.31$1,009.16$2,024.47$347,972.30
3Nov 2019$1,018.25$1,006.22$2,024.47$346,954.05
4Dec 2019$1,021.19$1,003.28$2,024.47$345,932.86
2019 Total$4,067.14$4,030.74$8,097.88
5Jan 2020$1,024.15$1,000.32$2,024.47$344,908.71
6Feb 2020$1,027.11$997.36$2,024.47$343,881.60
7Mar 2020$1,030.08$994.39$2,024.47$342,851.52
8Apr 2020$1,033.06$991.41$2,024.47$341,818.46
9May 2020$1,036.04$988.43$2,024.47$340,782.42
10Jun 2020$1,039.04$985.43$2,024.47$339,743.38
11Jul 2020$1,042.05$982.42$2,024.47$338,701.33
12Aug 2020$1,045.06$979.41$2,024.47$337,656.27
13Sep 2020$1,048.08$976.39$2,024.47$336,608.19
14Oct 2020$1,051.11$973.36$2,024.47$335,557.08
15Nov 2020$1,054.15$970.32$2,024.47$334,502.93
16Dec 2020$1,057.20$967.27$2,024.47$333,445.73
2020 Total$12,487.13$11,806.51$24,293.64
17Jan 2021$1,060.26$964.21$2,024.47$332,385.47
18Feb 2021$1,063.32$961.15$2,024.47$331,322.15
19Mar 2021$1,066.40$958.07$2,024.47$330,255.75
20Apr 2021$1,069.48$954.99$2,024.47$329,186.27
21May 2021$1,072.57$951.90$2,024.47$328,113.70
22Jun 2021$1,075.67$948.80$2,024.47$327,038.03
23Jul 2021$1,078.79$945.68$2,024.47$325,959.24
24Aug 2021$1,081.90$942.57$2,024.47$324,877.34
25Sep 2021$1,085.03$939.44$2,024.47$323,792.31
26Oct 2021$1,088.17$936.30$2,024.47$322,704.14
27Nov 2021$1,091.32$933.15$2,024.47$321,612.82
28Dec 2021$1,094.47$930.00$2,024.47$320,518.35
2021 Total$12,927.38$11,366.26$24,293.64
29Jan 2022$1,097.64$926.83$2,024.47$319,420.71
30Feb 2022$1,100.81$923.66$2,024.47$318,319.90
31Mar 2022$1,103.99$920.48$2,024.47$317,215.91
32Apr 2022$1,107.19$917.28$2,024.47$316,108.72
33May 2022$1,110.39$914.08$2,024.47$314,998.33
34Jun 2022$1,113.60$910.87$2,024.47$313,884.73
35Jul 2022$1,116.82$907.65$2,024.47$312,767.91
36Aug 2022$1,120.05$904.42$2,024.47$311,647.86
37Sep 2022$1,123.29$901.18$2,024.47$310,524.57
38Oct 2022$1,126.54$897.93$2,024.47$309,398.03
39Nov 2022$1,129.79$894.68$2,024.47$308,268.24
40Dec 2022$1,133.06$891.41$2,024.47$307,135.18
2022 Total$13,383.17$10,910.47$24,293.64
41Jan 2023$1,136.34$888.13$2,024.47$305,998.84
42Feb 2023$1,139.62$884.85$2,024.47$304,859.22
43Mar 2023$1,142.92$881.55$2,024.47$303,716.30
44Apr 2023$1,146.22$878.25$2,024.47$302,570.08
45May 2023$1,149.54$874.93$2,024.47$301,420.54
46Jun 2023$1,152.86$871.61$2,024.47$300,267.68
47Jul 2023$1,156.20$868.27$2,024.47$299,111.48
48Aug 2023$1,159.54$864.93$2,024.47$297,951.94
49Sep 2023$1,162.89$861.58$2,024.47$296,789.05
50Oct 2023$1,166.25$858.22$2,024.47$295,622.80
51Nov 2023$1,169.63$854.84$2,024.47$294,453.17
52Dec 2023$1,173.01$851.46$2,024.47$293,280.16
2023 Total$13,855.02$10,438.62$24,293.64
53Jan 2024$1,176.40$848.07$2,024.47$292,103.76
54Feb 2024$1,179.80$844.67$2,024.47$290,923.96
55Mar 2024$1,183.21$841.26$2,024.47$289,740.75
56Apr 2024$1,186.64$837.83$2,024.47$288,554.11
57May 2024$1,190.07$834.40$2,024.47$287,364.04
58Jun 2024$1,193.51$830.96$2,024.47$286,170.53
59Jul 2024$1,196.96$827.51$2,024.47$284,973.57
60Aug 2024$1,200.42$824.05$2,024.47$283,773.15
61Sep 2024$1,203.89$820.58$2,024.47$282,569.26
62Oct 2024$1,207.37$817.10$2,024.47$281,361.89
63Nov 2024$1,210.87$813.60$2,024.47$280,151.02
64Dec 2024$1,214.37$810.10$2,024.47$278,936.65
2024 Total$14,343.51$9,950.13$24,293.64
65Jan 2025$1,217.88$806.59$2,024.47$277,718.77
66Feb 2025$1,221.40$803.07$2,024.47$276,497.37
67Mar 2025$1,224.93$799.54$2,024.47$275,272.44
68Apr 2025$1,228.47$796.00$2,024.47$274,043.97
69May 2025$1,232.03$792.44$2,024.47$272,811.94
70Jun 2025$1,235.59$788.88$2,024.47$271,576.35
71Jul 2025$1,239.16$785.31$2,024.47$270,337.19
72Aug 2025$1,242.74$781.73$2,024.47$269,094.45
73Sep 2025$1,246.34$778.13$2,024.47$267,848.11
74Oct 2025$1,249.94$774.53$2,024.47$266,598.17
75Nov 2025$1,253.56$770.91$2,024.47$265,344.61
76Dec 2025$1,257.18$767.29$2,024.47$264,087.43
2025 Total$14,849.22$9,444.42$24,293.64
77Jan 2026$1,260.82$763.65$2,024.47$262,826.61
78Feb 2026$1,264.46$760.01$2,024.47$261,562.15
79Mar 2026$1,268.12$756.35$2,024.47$260,294.03
80Apr 2026$1,271.79$752.68$2,024.47$259,022.24
81May 2026$1,275.46$749.01$2,024.47$257,746.78
82Jun 2026$1,279.15$745.32$2,024.47$256,467.63
83Jul 2026$1,282.85$741.62$2,024.47$255,184.78
84Aug 2026$1,286.56$737.91$2,024.47$253,898.22
85Sep 2026$1,290.28$734.19$2,024.47$252,607.94
86Oct 2026$1,294.01$730.46$2,024.47$251,313.93
87Nov 2026$1,297.75$726.72$2,024.47$250,016.18
88Dec 2026$1,301.51$722.96$2,024.47$248,714.67
2026 Total$15,372.76$8,920.88$24,293.64
89Jan 2027$1,305.27$719.20$2,024.47$247,409.40
90Feb 2027$1,309.04$715.43$2,024.47$246,100.36
91Mar 2027$1,312.83$711.64$2,024.47$244,787.53
92Apr 2027$1,316.63$707.84$2,024.47$243,470.90
93May 2027$1,320.43$704.04$2,024.47$242,150.47
94Jun 2027$1,324.25$700.22$2,024.47$240,826.22
95Jul 2027$1,328.08$696.39$2,024.47$239,498.14
96Aug 2027$1,331.92$692.55$2,024.47$238,166.22
97Sep 2027$1,335.77$688.70$2,024.47$236,830.45
98Oct 2027$1,339.64$684.83$2,024.47$235,490.81
99Nov 2027$1,343.51$680.96$2,024.47$234,147.30
100Dec 2027$1,347.39$677.08$2,024.47$232,799.91
2027 Total$15,914.76$8,378.88$24,293.64
101Jan 2028$1,351.29$673.18$2,024.47$231,448.62
102Feb 2028$1,355.20$669.27$2,024.47$230,093.42
103Mar 2028$1,359.12$665.35$2,024.47$228,734.30
104Apr 2028$1,363.05$661.42$2,024.47$227,371.25
105May 2028$1,366.99$657.48$2,024.47$226,004.26
106Jun 2028$1,370.94$653.53$2,024.47$224,633.32
107Jul 2028$1,374.91$649.56$2,024.47$223,258.41
108Aug 2028$1,378.88$645.59$2,024.47$221,879.53
109Sep 2028$1,382.87$641.60$2,024.47$220,496.66
110Oct 2028$1,386.87$637.60$2,024.47$219,109.79
111Nov 2028$1,390.88$633.59$2,024.47$217,718.91
112Dec 2028$1,394.90$629.57$2,024.47$216,324.01
2028 Total$16,475.9$7,817.74$24,293.64
113Jan 2029$1,398.93$625.54$2,024.47$214,925.08
114Feb 2029$1,402.98$621.49$2,024.47$213,522.10
115Mar 2029$1,407.04$617.43$2,024.47$212,115.06
116Apr 2029$1,411.10$613.37$2,024.47$210,703.96
117May 2029$1,415.18$609.29$2,024.47$209,288.78
118Jun 2029$1,419.28$605.19$2,024.47$207,869.50
119Jul 2029$1,423.38$601.09$2,024.47$206,446.12
120Aug 2029$1,427.50$596.97$2,024.47$205,018.62
121Sep 2029$1,431.62$592.85$2,024.47$203,587.00
122Oct 2029$1,435.76$588.71$2,024.47$202,151.24
123Nov 2029$1,439.92$584.55$2,024.47$200,711.32
124Dec 2029$1,444.08$580.39$2,024.47$199,267.24
2029 Total$17,056.77$7,236.87$24,293.64
125Jan 2030$1,448.26$576.21$2,024.47$197,818.98
126Feb 2030$1,452.44$572.03$2,024.47$196,366.54
127Mar 2030$1,456.64$567.83$2,024.47$194,909.90
128Apr 2030$1,460.86$563.61$2,024.47$193,449.04
129May 2030$1,465.08$559.39$2,024.47$191,983.96
130Jun 2030$1,469.32$555.15$2,024.47$190,514.64
131Jul 2030$1,473.57$550.90$2,024.47$189,041.07
132Aug 2030$1,477.83$546.64$2,024.47$187,563.24
133Sep 2030$1,482.10$542.37$2,024.47$186,081.14
134Oct 2030$1,486.39$538.08$2,024.47$184,594.75
135Nov 2030$1,490.68$533.79$2,024.47$183,104.07
136Dec 2030$1,494.99$529.48$2,024.47$181,609.08
2030 Total$17,658.16$6,635.48$24,293.64
137Jan 2031$1,499.32$525.15$2,024.47$180,109.76
138Feb 2031$1,503.65$520.82$2,024.47$178,606.11
139Mar 2031$1,508.00$516.47$2,024.47$177,098.11
140Apr 2031$1,512.36$512.11$2,024.47$175,585.75
141May 2031$1,516.73$507.74$2,024.47$174,069.02
142Jun 2031$1,521.12$503.35$2,024.47$172,547.90
143Jul 2031$1,525.52$498.95$2,024.47$171,022.38
144Aug 2031$1,529.93$494.54$2,024.47$169,492.45
145Sep 2031$1,534.35$490.12$2,024.47$167,958.10
146Oct 2031$1,538.79$485.68$2,024.47$166,419.31
147Nov 2031$1,543.24$481.23$2,024.47$164,876.07
148Dec 2031$1,547.70$476.77$2,024.47$163,328.37
2031 Total$18,280.71$6,012.93$24,293.64
149Jan 2032$1,552.18$472.29$2,024.47$161,776.19
150Feb 2032$1,556.67$467.80$2,024.47$160,219.52
151Mar 2032$1,561.17$463.30$2,024.47$158,658.35
152Apr 2032$1,565.68$458.79$2,024.47$157,092.67
153May 2032$1,570.21$454.26$2,024.47$155,522.46
154Jun 2032$1,574.75$449.72$2,024.47$153,947.71
155Jul 2032$1,579.30$445.17$2,024.47$152,368.41
156Aug 2032$1,583.87$440.60$2,024.47$150,784.54
157Sep 2032$1,588.45$436.02$2,024.47$149,196.09
158Oct 2032$1,593.04$431.43$2,024.47$147,603.05
159Nov 2032$1,597.65$426.82$2,024.47$146,005.40
160Dec 2032$1,602.27$422.20$2,024.47$144,403.13
2032 Total$18,925.24$5,368.4$24,293.64
161Jan 2033$1,606.90$417.57$2,024.47$142,796.23
162Feb 2033$1,611.55$412.92$2,024.47$141,184.68
163Mar 2033$1,616.21$408.26$2,024.47$139,568.47
164Apr 2033$1,620.88$403.59$2,024.47$137,947.59
165May 2033$1,625.57$398.90$2,024.47$136,322.02
166Jun 2033$1,630.27$394.20$2,024.47$134,691.75
167Jul 2033$1,634.99$389.48$2,024.47$133,056.76
168Aug 2033$1,639.71$384.76$2,024.47$131,417.05
169Sep 2033$1,644.46$380.01$2,024.47$129,772.59
170Oct 2033$1,649.21$375.26$2,024.47$128,123.38
171Nov 2033$1,653.98$370.49$2,024.47$126,469.40
172Dec 2033$1,658.76$365.71$2,024.47$124,810.64
2033 Total$19,592.49$4,701.15$24,293.64
173Jan 2034$1,663.56$360.91$2,024.47$123,147.08
174Feb 2034$1,668.37$356.10$2,024.47$121,478.71
175Mar 2034$1,673.19$351.28$2,024.47$119,805.52
176Apr 2034$1,678.03$346.44$2,024.47$118,127.49
177May 2034$1,682.88$341.59$2,024.47$116,444.61
178Jun 2034$1,687.75$336.72$2,024.47$114,756.86
179Jul 2034$1,692.63$331.84$2,024.47$113,064.23
180Aug 2034$1,697.53$326.94$2,024.47$111,366.70
181Sep 2034$1,702.43$322.04$2,024.47$109,664.27
182Oct 2034$1,707.36$317.11$2,024.47$107,956.91
183Nov 2034$1,712.29$312.18$2,024.47$106,244.62
184Dec 2034$1,717.25$307.22$2,024.47$104,527.37
2034 Total$20,283.27$4,010.37$24,293.64
185Jan 2035$1,722.21$302.26$2,024.47$102,805.16
186Feb 2035$1,727.19$297.28$2,024.47$101,077.97
187Mar 2035$1,732.19$292.28$2,024.47$99,345.78
188Apr 2035$1,737.20$287.27$2,024.47$97,608.58
189May 2035$1,742.22$282.25$2,024.47$95,866.36
190Jun 2035$1,747.26$277.21$2,024.47$94,119.10
191Jul 2035$1,752.31$272.16$2,024.47$92,366.79
192Aug 2035$1,757.38$267.09$2,024.47$90,609.41
193Sep 2035$1,762.46$262.01$2,024.47$88,846.95
194Oct 2035$1,767.55$256.92$2,024.47$87,079.40
195Nov 2035$1,772.67$251.80$2,024.47$85,306.73
196Dec 2035$1,777.79$246.68$2,024.47$83,528.94
2035 Total$20,998.43$3,295.21$24,293.64
197Jan 2036$1,782.93$241.54$2,024.47$81,746.01
198Feb 2036$1,788.09$236.38$2,024.47$79,957.92
199Mar 2036$1,793.26$231.21$2,024.47$78,164.66
200Apr 2036$1,798.44$226.03$2,024.47$76,366.22
201May 2036$1,803.64$220.83$2,024.47$74,562.58
202Jun 2036$1,808.86$215.61$2,024.47$72,753.72
203Jul 2036$1,814.09$210.38$2,024.47$70,939.63
204Aug 2036$1,819.34$205.13$2,024.47$69,120.29
205Sep 2036$1,824.60$199.87$2,024.47$67,295.69
206Oct 2036$1,829.87$194.60$2,024.47$65,465.82
207Nov 2036$1,835.16$189.31$2,024.47$63,630.66
208Dec 2036$1,840.47$184.00$2,024.47$61,790.19
2036 Total$21,738.75$2,554.89$24,293.64
209Jan 2037$1,845.79$178.68$2,024.47$59,944.40
210Feb 2037$1,851.13$173.34$2,024.47$58,093.27
211Mar 2037$1,856.48$167.99$2,024.47$56,236.79
212Apr 2037$1,861.85$162.62$2,024.47$54,374.94
213May 2037$1,867.24$157.23$2,024.47$52,507.70
214Jun 2037$1,872.64$151.83$2,024.47$50,635.06
215Jul 2037$1,878.05$146.42$2,024.47$48,757.01
216Aug 2037$1,883.48$140.99$2,024.47$46,873.53
217Sep 2037$1,888.93$135.54$2,024.47$44,984.60
218Oct 2037$1,894.39$130.08$2,024.47$43,090.21
219Nov 2037$1,899.87$124.60$2,024.47$41,190.34
220Dec 2037$1,905.36$119.11$2,024.47$39,284.98
2037 Total$22,505.21$1,788.43$24,293.64
221Jan 2038$1,910.87$113.60$2,024.47$37,374.11
222Feb 2038$1,916.40$108.07$2,024.47$35,457.71
223Mar 2038$1,921.94$102.53$2,024.47$33,535.77
224Apr 2038$1,927.50$96.97$2,024.47$31,608.27
225May 2038$1,933.07$91.40$2,024.47$29,675.20
226Jun 2038$1,938.66$85.81$2,024.47$27,736.54
227Jul 2038$1,944.27$80.20$2,024.47$25,792.27
228Aug 2038$1,949.89$74.58$2,024.47$23,842.38
229Sep 2038$1,955.53$68.94$2,024.47$21,886.85
230Oct 2038$1,961.18$63.29$2,024.47$19,925.67
231Nov 2038$1,966.85$57.62$2,024.47$17,958.82
232Dec 2038$1,972.54$51.93$2,024.47$15,986.28
2038 Total$23,298.7$994.94$24,293.64
233Jan 2039$1,978.24$46.23$2,024.47$14,008.04
234Feb 2039$1,983.96$40.51$2,024.47$12,024.08
235Mar 2039$1,989.70$34.77$2,024.47$10,034.38
236Apr 2039$1,995.45$29.02$2,024.47$8,038.93
237May 2039$2,001.22$23.25$2,024.47$6,037.71
238Jun 2039$2,007.01$17.46$2,024.47$4,030.70
239Jul 2039$2,012.81$11.66$2,024.47$2,017.89
240Aug 2039$2,017.89$5.84$2,023.73$0.00
2039 Total$15,986.28$208.74$16,195.02
Compare your product with the big 4 banks, or add more products to compare
As seen on